Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Fort Worth at 2311 Mistletoe Ave, Fort Worth, TX, 76110 listed at $425,000 pairs $4,894/mo rent with a $2,080/mo payment to leave $1,872/mo cash flow. Total monthly income runs $4,894/mo, and annual cash flow reaches $22,463/yr on $140,888 cash to close. Return on cash invested measures 35.85% in year one, and rental yield registers 13.82% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 189.54% and total cumulative return in cash totals $267,041. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,894/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1917
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2024-08-03 | Price change | $425,000 |
| 2024-06-23 | Price change | $469,900 |
| 2024-06-21 | Price change | $470,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | N/A | N/A | $392,179 | -1.58% |
| 2022-08-15 | N/A | N/A | $398,492 | 21.36% |
| 2021-08-15 | N/A | N/A | $328,342 | 4.44% |
Listed by: Marshall Henson • Ally Realty & Management
Mls Name: NTREIS
Mls ID: #20654292
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
